investorscraft@gmail.com

Intrinsic ValueGamehost Inc. (GH.TO)

Previous Close$11.82
Intrinsic Value
Upside potential
Previous Close
$11.82

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Gamehost Inc. operates in the Canadian gambling and hospitality sector, focusing on integrated casino and hotel properties in Alberta. The company generates revenue through three primary segments: Gaming, Hotel, and Food & Beverage. Its gaming operations include company-owned table games and government-owned slot machines, while its hotel segment offers full-service and limited-service accommodations, complemented by banquet and convention services. Gamehost’s flagship properties, such as Rivers Casino and Boomtown Casino, serve as regional entertainment hubs, leveraging their strategic locations in Grande Prairie and Fort McMurray. The company also holds a majority stake in the Deerfoot Inn & Casino joint venture, reinforcing its presence in Calgary. Gamehost’s vertically integrated model allows it to capture multiple revenue streams from gaming, lodging, and dining, positioning it as a mid-sized player in Alberta’s tightly regulated casino market. Its focus on regional markets provides stability, though growth is constrained by limited expansion opportunities beyond its current footprint.

Revenue Profitability And Efficiency

Gamehost reported revenue of CAD 82.4 million for the period, with net income of CAD 19.7 million, reflecting a healthy net margin of approximately 24%. The company’s operating cash flow of CAD 25 million underscores its ability to convert revenue into cash efficiently. Capital expenditures were modest at CAD 0.77 million, indicating a focus on maintaining existing assets rather than aggressive expansion.

Earnings Power And Capital Efficiency

Diluted EPS stood at CAD 0.93, demonstrating solid earnings power relative to its market cap. The company’s capital efficiency is evident in its ability to generate strong cash flows with limited reinvestment needs. Its beta of 0.7 suggests lower volatility compared to the broader market, aligning with its stable regional operations.

Balance Sheet And Financial Health

Gamehost maintains a balanced financial position, with CAD 14.4 million in cash and equivalents against total debt of CAD 48.3 million. The debt level appears manageable given its consistent cash flow generation. The absence of significant capital expenditures reduces liquidity risks, supporting financial stability.

Growth Trends And Dividend Policy

Growth prospects are tempered by the company’s regional focus and regulatory constraints. However, its dividend payout of CAD 0.54 per share, supported by steady earnings, signals a commitment to shareholder returns. The dividend yield is attractive relative to its sector peers, reflecting a conservative but reliable capital allocation strategy.

Valuation And Market Expectations

With a market cap of CAD 228 million, Gamehost trades at a P/E multiple of approximately 12x, in line with regional gaming peers. The modest beta and stable cash flows suggest the market prices it as a low-growth but defensive play within the consumer cyclical sector.

Strategic Advantages And Outlook

Gamehost’s strategic advantage lies in its regional dominance and integrated business model, which mitigates cyclical risks. The outlook remains stable, with limited near-term catalysts but resilient cash flows. Regulatory changes or regional economic shifts could impact performance, though its diversified revenue streams provide a buffer.

Sources

Company filings, TSX disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount